Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.52% first-year return on $25,305 initial cash invested.
0.52%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$1,450
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,305
Downpayment
20%
$24,100
Closing costs
1%
$1,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,439
Mortgage P&I
44%
$641
Property Taxes
15%
$218
Home Insurance
3%
$42
HOA
11%
$162
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...